investorscraft@gmail.com

Intrinsic ValueEvotec SE (EVT.DE)

Previous Close6.22
Intrinsic Value
Upside potential
Previous Close
6.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Evotec SE is a leading drug discovery and development partner serving the global pharmaceutical and biotechnology industries. The company operates as a contract research organization (CRO), leveraging its integrated platform to accelerate drug development across multiple therapeutic areas, including diabetes, CNS diseases, oncology, and rare diseases. Its revenue model is built on long-term collaborations with major pharmaceutical firms such as Bayer, Novo Nordisk, and Takeda, combining fee-for-service arrangements with milestone-based payments and royalties. Evotec differentiates itself through its proprietary data-driven discovery platforms, which enhance efficiency in target identification and preclinical development. The company holds a strong position in the fragmented CRO market, competing with players like Charles River Laboratories and LabCorp, but stands out due to its deep expertise in translational medicine and partnerships with biotech innovators. Its Hamburg-based operations and global footprint enable it to serve a diverse clientele while maintaining cost competitiveness in Europe’s life sciences hub.

Revenue Profitability And Efficiency

Evotec reported revenue of €797 million in its latest fiscal year, reflecting its steady demand as a drug development partner. However, the company posted a net loss of €196 million, with diluted EPS of -€1.11, indicating ongoing investments in R&D and platform expansion. Operating cash flow was modest at €18.2 million, while capital expenditures of €117 million highlight its focus on scaling infrastructure and technology capabilities.

Earnings Power And Capital Efficiency

The negative net income and EPS suggest Evotec is prioritizing growth over near-term profitability, common for firms in the capital-intensive biotech services sector. Its capital efficiency is under pressure due to high R&D and capex outlays, though its collaborative model mitigates risk by sharing costs with partners. The absence of dividend payouts aligns with its reinvestment strategy.

Balance Sheet And Financial Health

Evotec maintains a solid liquidity position with €306 million in cash and equivalents, against total debt of €444 million. The balance sheet reflects a manageable leverage ratio, supporting its growth initiatives. However, the negative free cash flow (after €117 million in capex) warrants monitoring, particularly as the company scales its partnerships and internal pipelines.

Growth Trends And Dividend Policy

Evotec’s growth is driven by its expanding partnership network and therapeutic focus areas, though profitability remains elusive. The company does not pay dividends, reinvesting cash flows into platform development and acquisitions. Its revenue trajectory depends on milestone achievements in partnered programs, with long-term potential tied to royalty streams from successful drug candidates.

Valuation And Market Expectations

With a market cap of €1.46 billion and a beta of 1.11, Evotec trades at a premium reflective of its niche positioning in drug discovery. Investors appear to value its collaborative model and pipeline potential, despite near-term losses. The stock’s volatility aligns with broader biotech sector trends.

Strategic Advantages And Outlook

Evotec’s strengths lie in its integrated platforms and blue-chip partnerships, which provide revenue stability and reduce reliance on single programs. Challenges include achieving sustainable profitability amid high R&D costs. The outlook hinges on converting its pipeline into commercial successes, with opportunities in rare diseases and precision medicine likely to drive future growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount